Cebu City Grand Residences, luxury condos Cebu, modern living, real estate investment, prime location Cebu, family-friendly amenities, spacious apartments, city views, secure community, vibrant lifestyle, recreational facilities, elegant design, accessible amenities, urban living, Cebu properties, Affordable House in Cebu, House and Lot For Sale in Cebu

SAMPLE COMPUTATION (2-Storey DUPLEX)

Selling Price: 2,000,000
Documentation Fee: 220,000
Total Contract Price: 2,220,000
Downpayment: Equity (300,000) + Documentation Fee (220,000)
Reservation: 20,000
Downpayment spread over 24 months @ 20,833 per month
Remaining Balance: 1,700,000 (Loanable to Pag-ibig)
Estimated Monthly Amortization
    30 years: 10,745.16 per month (Req'd income: 30,700 per month)
    25 years: 11,478.52 per month (Req'd income: 32,795 per month)
    20 years: 12,674.74 per month (Req'd income: 36,213 per month)
    15 years: 14,808.83 per month (Req'd income: 42,310 per month)
    10 years: 19,303.16 per month (Req'd income: 55,151 per month)

Selling Price: 2,500,000
Documentation Fee: 320,000
Total Contract Price: 3,020,000
Downpayment: Equity (300,000) + Documentation Fee (320,000)
Reservation: 20,000
Downpayment spread over 24 months @ 25,000 per month
Remaining Balance: 1,700,000 (Loanable to Pag-ibig)
Estimated Monthly Amortization
    30 years: 15,169.63 per month (Req'd income: 43,341 per month)
    25 years: 16,204.97 per month (Req'd income: 46,299 per month)
    20 years: 17,893.76 per month (Req'd income: 51,125 per month)
    15 years: 20,906.58 per month (Req'd income: 59,733 per month)
    10 years: 27,251.51 per month (Req'd income: 77,861 per month)